Average Number of Employees
482024-01-01 ~ 2024-12-31
432023-01-01 ~ 2023-12-31
Intangible Assets
152,363 GBP2024-12-31
Property, Plant & Equipment
363,701 GBP2024-12-31
339,095 GBP2023-12-31
Fixed Assets
516,064 GBP2024-12-31
339,095 GBP2023-12-31
Total Inventories
1,802,261 GBP2024-12-31
1,554,977 GBP2023-12-31
Debtors
Non-current
100,789 GBP2024-12-31
Current
3,232,635 GBP2024-12-31
3,088,625 GBP2023-12-31
Current assets - Investments
5,171,000 GBP2024-12-31
3,000,000 GBP2023-12-31
Cash at bank and in hand
2,483,925 GBP2024-12-31
3,383,369 GBP2023-12-31
Current Assets
12,790,610 GBP2024-12-31
11,026,971 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-1,596,266 GBP2024-12-31
Net Current Assets/Liabilities
11,194,344 GBP2024-12-31
9,596,749 GBP2023-12-31
Total Assets Less Current Liabilities
11,710,408 GBP2024-12-31
9,935,844 GBP2023-12-31
Net Assets/Liabilities
11,491,404 GBP2024-12-31
9,754,688 GBP2023-12-31
Equity
Called up share capital
3,050,000 GBP2024-12-31
3,050,000 GBP2023-12-31
3,050,000 GBP2023-01-01
Retained earnings (accumulated losses)
8,441,404 GBP2024-12-31
6,704,688 GBP2023-12-31
4,710,336 GBP2023-01-01
Equity
11,491,404 GBP2024-12-31
9,754,688 GBP2023-12-31
7,760,336 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,736,716 GBP2024-01-01 ~ 2024-12-31
1,994,352 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,736,716 GBP2024-01-01 ~ 2024-12-31
1,994,352 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252024-01-01 ~ 2024-12-31
Motor vehicles
332024-01-01 ~ 2024-12-31
Office equipment
252024-01-01 ~ 2024-12-31
Audit Fees/Expenses
17,500 GBP2024-01-01 ~ 2024-12-31
16,600 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,082,973 GBP2024-01-01 ~ 2024-12-31
1,864,591 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
227,321 GBP2024-01-01 ~ 2024-12-31
189,053 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,516,967 GBP2024-01-01 ~ 2024-12-31
2,208,709 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
337,610 GBP2024-01-01 ~ 2024-12-31
329,306 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-14,120 GBP2024-01-01 ~ 2024-12-31
10,811 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
616,540 GBP2024-01-01 ~ 2024-12-31
635,117 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,353,256 GBP2024-01-01 ~ 2024-12-31
2,629,469 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
588,314 GBP2024-01-01 ~ 2024-12-31
617,725 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
379,169 GBP2024-12-31
226,806 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
226,806 GBP2024-12-31
226,806 GBP2023-12-31
Intangible Assets
Development expenditure
152,363 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
301,359 GBP2024-12-31
301,359 GBP2023-12-31
Motor vehicles
66,815 GBP2024-12-31
66,815 GBP2023-12-31
Office equipment
291,744 GBP2024-12-31
255,773 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
962,856 GBP2024-12-31
847,995 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
-2,024 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
270,027 GBP2023-12-31
Motor vehicles
35,264 GBP2023-12-31
Office equipment
143,018 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
508,900 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Office equipment, Owned/Freehold
41,958 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
92,110 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,855 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
281,610 GBP2024-12-31
Motor vehicles
55,096 GBP2024-12-31
Office equipment
183,121 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
599,155 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
19,749 GBP2024-12-31
31,332 GBP2023-12-31
Motor vehicles
11,719 GBP2024-12-31
31,551 GBP2023-12-31
Office equipment
108,623 GBP2024-12-31
112,755 GBP2023-12-31
Raw materials and consumables
1,802,261 GBP2024-12-31
1,554,977 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,730,921 GBP2024-12-31
2,756,536 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
21,101 GBP2024-12-31
13,909 GBP2023-12-31
Other Debtors
Current
47,064 GBP2024-12-31
126,235 GBP2023-12-31
Prepayments/Accrued Income
Current
334,190 GBP2024-12-31
106,706 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
99,359 GBP2024-12-31
85,239 GBP2023-12-31
Trade Creditors/Trade Payables
Current
280,210 GBP2024-12-31
214,438 GBP2023-12-31
Amounts owed to group undertakings
Current
413,709 GBP2024-12-31
339,492 GBP2023-12-31
Taxation/Social Security Payable
Current
413,464 GBP2024-12-31
420,344 GBP2023-12-31
Other Creditors
Current
52,655 GBP2024-12-31
18,632 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
436,228 GBP2024-12-31
437,316 GBP2023-12-31
Creditors
Current
1,596,266 GBP2024-12-31
1,430,222 GBP2023-12-31
Non-current
219,004 GBP2024-12-31
181,156 GBP2023-12-31
Net Deferred Tax Liability/Asset
99,359 GBP2024-12-31
85,239 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
14,120 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
3,050,000 shares2024-12-31
3,050,000 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
284,160 GBP2024-12-31
180,000 GBP2023-12-31
Between one and five year
900,611 GBP2024-12-31
720,000 GBP2023-12-31
More than five year
360,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,184,771 GBP2024-12-31
1,260,000 GBP2023-12-31