Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
7,712,897 GBP2024-01-01 ~ 2024-12-31
8,061,558 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-5,126,338 GBP2024-01-01 ~ 2024-12-31
-5,034,761 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,586,559 GBP2024-01-01 ~ 2024-12-31
3,026,797 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,925,825 GBP2024-01-01 ~ 2024-12-31
-2,832,912 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-339,266 GBP2024-01-01 ~ 2024-12-31
193,920 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
11,019 GBP2024-01-01 ~ 2024-12-31
Interest Payable/Similar Charges (Finance Costs)
-2,398 GBP2024-01-01 ~ 2024-12-31
-4,623 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-330,645 GBP2024-01-01 ~ 2024-12-31
189,297 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-308,268 GBP2024-01-01 ~ 2024-12-31
112,159 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-308,268 GBP2024-01-01 ~ 2024-12-31
112,159 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
756,838 GBP2024-12-31
866,732 GBP2023-12-31
Total Inventories
2,991,490 GBP2024-12-31
3,456,885 GBP2023-12-31
Debtors
759,535 GBP2024-12-31
643,009 GBP2023-12-31
Cash at bank and in hand
2,008,880 GBP2024-12-31
1,953,736 GBP2023-12-31
Current Assets
5,759,905 GBP2024-12-31
6,053,630 GBP2023-12-31
Creditors
Current
451,267 GBP2024-12-31
511,488 GBP2023-12-31
Net Current Assets/Liabilities
5,308,638 GBP2024-12-31
5,542,142 GBP2023-12-31
Total Assets Less Current Liabilities
6,065,476 GBP2024-12-31
6,408,874 GBP2023-12-31
Creditors
Non-current
-2,230 GBP2024-12-31
-19,682 GBP2023-12-31
Net Assets/Liabilities
5,895,157 GBP2024-12-31
6,203,425 GBP2023-12-31
Equity
Called up share capital
25,000 GBP2024-12-31
25,000 GBP2023-12-31
25,000 GBP2022-12-31
Retained earnings (accumulated losses)
5,870,157 GBP2024-12-31
6,178,425 GBP2023-12-31
6,066,266 GBP2022-12-31
Equity
5,895,157 GBP2024-12-31
6,203,425 GBP2023-12-31
6,091,266 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-308,268 GBP2024-01-01 ~ 2024-12-31
112,159 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,234,887 GBP2024-01-01 ~ 2024-12-31
2,029,483 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
213,794 GBP2024-01-01 ~ 2024-12-31
190,791 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
52,856 GBP2024-01-01 ~ 2024-12-31
45,429 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,501,537 GBP2024-01-01 ~ 2024-12-31
2,265,703 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
712024-01-01 ~ 2024-12-31
702023-01-01 ~ 2023-12-31
Director Remuneration
163,296 GBP2024-01-01 ~ 2024-12-31
98,872 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
192,039 GBP2024-01-01 ~ 2024-12-31
200,032 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
23,750 GBP2024-01-01 ~ 2024-12-31
24,500 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
-4,699 GBP2024-01-01 ~ 2024-12-31
4,831 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-82,661 GBP2024-01-01 ~ 2024-12-31
47,324 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
339,312 GBP2024-12-31
339,544 GBP2023-12-31
Plant and equipment
2,580,759 GBP2024-12-31
2,527,212 GBP2023-12-31
Furniture and fittings
619,422 GBP2024-12-31
606,536 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-26,569 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-3,002 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
320,873 GBP2024-12-31
312,683 GBP2023-12-31
Plant and equipment
2,015,613 GBP2024-12-31
1,904,855 GBP2023-12-31
Furniture and fittings
503,956 GBP2024-12-31
488,580 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
8,419 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
135,585 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
18,306 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-24,827 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-2,930 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
18,439 GBP2024-12-31
26,861 GBP2023-12-31
Plant and equipment
565,146 GBP2024-12-31
622,357 GBP2023-12-31
Furniture and fittings
115,466 GBP2024-12-31
117,956 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
115,722 GBP2024-12-31
162,721 GBP2023-12-31
Computers
1,192,965 GBP2024-12-31
1,177,172 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
4,848,180 GBP2024-12-31
4,813,185 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-46,999 GBP2024-01-01 ~ 2024-12-31
Computers
-1,469 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-78,271 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
82,892 GBP2024-12-31
95,724 GBP2023-12-31
Computers
1,168,008 GBP2024-12-31
1,144,611 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,091,342 GBP2024-12-31
3,946,453 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
10,981 GBP2024-01-01 ~ 2024-12-31
Computers
24,866 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
198,157 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-23,813 GBP2024-01-01 ~ 2024-12-31
Computers
-1,469 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-53,268 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles
32,830 GBP2024-12-31
66,997 GBP2023-12-31
Computers
24,957 GBP2024-12-31
32,561 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
183,892 GBP2023-12-31
Under hire purchased contracts or finance leases, Plant and equipment
38,786 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
87,389 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
4,751 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases, Motor vehicles
1,367 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
6,118 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
11,861 GBP2024-12-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Plant and equipment
26,925 GBP2024-12-31
96,503 GBP2023-12-31
Under hire purchased contracts or finance leases
26,925 GBP2024-12-31
112,908 GBP2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
16,405 GBP2023-12-31
Finished Goods
2,991,490 GBP2024-12-31
3,456,885 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
488,882 GBP2024-12-31
462,376 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
13 GBP2023-12-31
Other Debtors
Current
176,905 GBP2024-12-31
61,446 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
4,699 GBP2024-12-31
Prepayments
Current
89,049 GBP2024-12-31
119,174 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
759,535 GBP2024-12-31
Current, Amounts falling due within one year
643,009 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
12,237 GBP2024-12-31
30,411 GBP2023-12-31
Trade Creditors/Trade Payables
Current
195,327 GBP2024-12-31
168,757 GBP2023-12-31
Amounts owed to group undertakings
Current
3,016 GBP2024-12-31
Corporation Tax Payable
Current
4,664 GBP2023-12-31
Other Taxation & Social Security Payable
Current
47,178 GBP2024-12-31
974 GBP2023-12-31
Other Creditors
Current
126,055 GBP2024-12-31
86,724 GBP2023-12-31
Accrued Liabilities
Current
43,077 GBP2024-12-31
48,614 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
2,230 GBP2024-12-31
19,682 GBP2023-12-31
hire purchase agreements
14,467 GBP2024-12-31
50,093 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
20,513 GBP2024-12-31
20,513 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
168,089 GBP2024-12-31
185,767 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
168,089 GBP2024-12-31
185,767 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
25,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
-308,268 GBP2024-01-01 ~ 2024-12-31